TMO
Thermo Fisher Scientific Inc
Price:  
564.71 
USD
Volume:  
969,205.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO WACC - Weighted Average Cost of Capital

The WACC of Thermo Fisher Scientific Inc (TMO) is 9.1%.

The Cost of Equity of Thermo Fisher Scientific Inc (TMO) is 9.75%.
The Cost of Debt of Thermo Fisher Scientific Inc (TMO) is 5.00%.

Range Selected
Cost of equity 8.10% - 11.40% 9.75%
Tax rate 9.00% - 10.10% 9.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 10.5% 9.1%
WACC

TMO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.92 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.40%
Tax rate 9.00% 10.10%
Debt/Equity ratio 0.16 0.16
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 10.5%
Selected WACC 9.1%